Polaris Media ASA (FRA:93J)
Germany · Delayed Price · Currency is EUR 4.780
-0.020 (-0.42%)
At close: Jan 30, 2026
Polaris Media ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 3,431 | 3,383 | 3,416 | 3,406 | 3,472 | 3,233 |
Other Revenue | 206.7 | 211.3 | 224.3 | 209.86 | 200.68 | 196.47 |
| 3,638 | 3,594 | 3,640 | 3,616 | 3,673 | 3,429 | |
Revenue Growth (YoY) | 1.54% | -1.27% | 0.67% | -1.55% | 7.10% | 46.43% |
Cost of Revenue | 2,393 | 2,342 | 2,498 | 2,483 | 2,318 | 2,246 |
Gross Profit | 1,245 | 1,252 | 1,142 | 1,133 | 1,354 | 1,183 |
Other Operating Expenses | 968.3 | 942.7 | 956.4 | 891.71 | 887.36 | 850.34 |
Operating Expenses | 1,203 | 1,178 | 1,193 | 1,107 | 1,094 | 1,047 |
Operating Income | 42.1 | 73.4 | -51.1 | 26.32 | 260.3 | 136.41 |
Interest Expense | -25.4 | -45.3 | -52.3 | -36.81 | -34.07 | -36.76 |
Interest & Investment Income | 68.9 | 718.4 | 101.3 | 81.22 | 63.27 | 59.12 |
Earnings From Equity Investments | 7.7 | 9.7 | 5.4 | 1.86 | 9.14 | 10.14 |
Currency Exchange Gain (Loss) | -1.7 | -1.7 | -2.8 | -1.56 | -0.94 | -1.21 |
Other Non Operating Income (Expenses) | -10.1 | -6.3 | -8.2 | 11.78 | -108.65 | -42.33 |
EBT Excluding Unusual Items | 81.5 | 748.2 | -7.7 | 82.8 | 189.04 | 125.37 |
Merger & Restructuring Charges | -41 | -41 | - | - | - | - |
Impairment of Goodwill | -4.8 | -1 | -5.3 | -4.4 | -2.1 | - |
Gain (Loss) on Sale of Investments | -11 | - | -5.1 | -0.01 | -6.3 | -0 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | -1.28 |
Asset Writedown | -6.2 | -8.3 | -63.9 | -1.18 | 5.18 | -3.77 |
Legal Settlements | - | - | - | - | 0.1 | - |
Other Unusual Items | - | - | - | - | - | 84.87 |
Pretax Income | 18.5 | 697.9 | -82 | 77.22 | 185.93 | 205.19 |
Income Tax Expense | 5.5 | 4.6 | -31.1 | 1.73 | 48.2 | 46.97 |
Earnings From Continuing Operations | 13 | 693.3 | -50.9 | 75.49 | 137.73 | 158.22 |
Minority Interest in Earnings | -12.2 | -15.5 | 3.9 | -27.35 | 12.94 | -61.91 |
Net Income | 0.8 | 677.8 | -47 | 48.14 | 150.68 | 96.31 |
Net Income to Common | 0.8 | 677.8 | -47 | 48.14 | 150.68 | 96.31 |
Net Income Growth | -99.86% | - | - | -68.05% | 56.44% | -39.89% |
Shares Outstanding (Basic) | 49 | 49 | 49 | 49 | 49 | 49 |
Shares Outstanding (Diluted) | 49 | 49 | 49 | 49 | 49 | 49 |
Shares Change (YoY) | -0.28% | -0.04% | 0.17% | -0.04% | 0.25% | - |
EPS (Basic) | 0.02 | 13.84 | -0.96 | 0.98 | 3.08 | 1.97 |
EPS (Diluted) | 0.02 | 13.84 | -0.96 | 0.98 | 3.08 | 1.97 |
EPS Growth | -99.86% | - | - | -68.04% | 56.06% | -39.89% |
Free Cash Flow | 152.4 | 159.1 | 59.2 | 139.4 | 295.47 | 236.45 |
Free Cash Flow Per Share | 3.12 | 3.25 | 1.21 | 2.85 | 6.04 | 4.84 |
Dividend Per Share | 2.000 | 2.000 | 1.000 | 1.500 | 2.000 | - |
Dividend Growth | 100.00% | 100.00% | -33.33% | -25.00% | - | - |
Gross Margin | 34.23% | 34.83% | 31.36% | 31.34% | 36.87% | 34.50% |
Operating Margin | 1.16% | 2.04% | -1.40% | 0.73% | 7.09% | 3.98% |
Profit Margin | 0.02% | 18.86% | -1.29% | 1.33% | 4.10% | 2.81% |
Free Cash Flow Margin | 4.19% | 4.43% | 1.63% | 3.86% | 8.04% | 6.89% |
EBITDA | 81.6 | 147.3 | 32 | 109.8 | 352.58 | 229.84 |
EBITDA Margin | 2.24% | 4.10% | 0.88% | 3.04% | 9.60% | 6.70% |
D&A For EBITDA | 39.5 | 73.9 | 83.1 | 83.48 | 92.29 | 93.43 |
EBIT | 42.1 | 73.4 | -51.1 | 26.32 | 260.3 | 136.41 |
EBIT Margin | 1.16% | 2.04% | -1.40% | 0.73% | 7.09% | 3.98% |
Effective Tax Rate | 29.73% | 0.66% | - | 2.24% | 25.92% | 22.89% |
Revenue as Reported | 3,642 | 3,598 | 3,644 | 3,630 | 3,684 | 3,516 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.